Highlights

[PWF] YoY Quarter Result on 2016-09-30 [#3]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     5.88%    YoY -     37.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 84,696 93,351 89,915 78,517 73,350 73,568 55,478 7.30%
  YoY % -9.27% 3.82% 14.52% 7.04% -0.30% 32.61% -
  Horiz. % 152.67% 168.27% 162.07% 141.53% 132.21% 132.61% 100.00%
PBT 4,674 8,354 6,155 3,597 5,930 1,999 -2,982 -
  YoY % -44.05% 35.73% 71.11% -39.34% 196.65% 167.04% -
  Horiz. % -156.74% -280.15% -206.41% -120.62% -198.86% -67.04% 100.00%
Tax -1,654 -2,608 -2,372 -836 -2,181 -371 -354 29.28%
  YoY % 36.58% -9.95% -183.73% 61.67% -487.87% -4.80% -
  Horiz. % 467.23% 736.72% 670.06% 236.16% 616.10% 104.80% 100.00%
NP 3,020 5,746 3,783 2,761 3,749 1,628 -3,336 -
  YoY % -47.44% 51.89% 37.02% -26.35% 130.28% 148.80% -
  Horiz. % -90.53% -172.24% -113.40% -82.76% -112.38% -48.80% 100.00%
NP to SH 3,522 6,051 3,783 2,761 3,749 1,628 -3,336 -
  YoY % -41.79% 59.95% 37.02% -26.35% 130.28% 148.80% -
  Horiz. % -105.58% -181.38% -113.40% -82.76% -112.38% -48.80% 100.00%
Tax Rate 35.39 % 31.22 % 38.54 % 23.24 % 36.78 % 18.56 % - % -
  YoY % 13.36% -18.99% 65.83% -36.81% 98.17% 0.00% -
  Horiz. % 190.68% 168.21% 207.65% 125.22% 198.17% 100.00% -
Total Cost 81,676 87,605 86,132 75,756 69,601 71,940 58,814 5.62%
  YoY % -6.77% 1.71% 13.70% 8.84% -3.25% 22.32% -
  Horiz. % 138.87% 148.95% 146.45% 128.81% 118.34% 122.32% 100.00%
Net Worth 303,445 243,018 236,046 222,033 221,125 210,506 125,548 15.84%
  YoY % 24.86% 2.95% 6.31% 0.41% 5.04% 67.67% -
  Horiz. % 241.70% 193.57% 188.01% 176.85% 176.13% 167.67% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 32 3,126 - - - - -
  YoY % 0.00% -98.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.04% 100.00% - - - -
Div Payout % - % 0.54 % 82.64 % - % - % - % - % -
  YoY % 0.00% -99.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.65% 100.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 303,445 243,018 236,046 222,033 221,125 210,506 125,548 15.84%
  YoY % 24.86% 2.95% 6.31% 0.41% 5.04% 67.67% -
  Horiz. % 241.70% 193.57% 188.01% 176.85% 176.13% 167.67% 100.00%
NOSH 172,412 163,099 156,322 72,088 59,602 59,633 59,784 19.30%
  YoY % 5.71% 4.34% 116.85% 20.95% -0.05% -0.25% -
  Horiz. % 288.39% 272.81% 261.47% 120.58% 99.69% 99.75% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.57 % 6.16 % 4.21 % 3.52 % 5.11 % 2.21 % -6.01 % -
  YoY % -42.05% 46.32% 19.60% -31.12% 131.22% 136.77% -
  Horiz. % -59.40% -102.50% -70.05% -58.57% -85.02% -36.77% 100.00%
ROE 1.16 % 2.49 % 1.60 % 1.24 % 1.70 % 0.77 % -2.66 % -
  YoY % -53.41% 55.62% 29.03% -27.06% 120.78% 128.95% -
  Horiz. % -43.61% -93.61% -60.15% -46.62% -63.91% -28.95% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.12 57.24 57.52 108.92 123.07 123.37 92.80 -10.06%
  YoY % -14.19% -0.49% -47.19% -11.50% -0.24% 32.94% -
  Horiz. % 52.93% 61.68% 61.98% 117.37% 132.62% 132.94% 100.00%
EPS 2.04 3.71 2.42 3.83 6.29 2.73 -5.58 -
  YoY % -45.01% 53.31% -36.81% -39.11% 130.40% 148.92% -
  Horiz. % -36.56% -66.49% -43.37% -68.64% -112.72% -48.92% 100.00%
DPS 0.00 0.02 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -99.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.00% 100.00% - - - -
NAPS 1.7600 1.4900 1.5100 3.0800 3.7100 3.5300 2.1000 -2.90%
  YoY % 18.12% -1.32% -50.97% -16.98% 5.10% 68.10% -
  Horiz. % 83.81% 70.95% 71.90% 146.67% 176.67% 168.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.69 53.67 51.69 45.14 42.17 42.29 31.89 7.30%
  YoY % -9.28% 3.83% 14.51% 7.04% -0.28% 32.61% -
  Horiz. % 152.68% 168.30% 162.09% 141.55% 132.24% 132.61% 100.00%
EPS 2.02 3.48 2.17 1.59 2.16 0.94 -1.92 -
  YoY % -41.95% 60.37% 36.48% -26.39% 129.79% 148.96% -
  Horiz. % -105.21% -181.25% -113.02% -82.81% -112.50% -48.96% 100.00%
DPS 0.00 0.02 1.80 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -98.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.11% 100.00% - - - -
NAPS 1.7445 1.3971 1.3570 1.2764 1.2712 1.2102 0.7218 15.84%
  YoY % 24.87% 2.96% 6.31% 0.41% 5.04% 67.66% -
  Horiz. % 241.69% 193.56% 188.00% 176.84% 176.12% 167.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7900 1.1000 0.7400 1.1500 1.7000 0.6350 0.4400 -
P/RPS 1.61 1.92 1.29 1.06 1.38 0.51 0.47 22.77%
  YoY % -16.15% 48.84% 21.70% -23.19% 170.59% 8.51% -
  Horiz. % 342.55% 408.51% 274.47% 225.53% 293.62% 108.51% 100.00%
P/EPS 38.67 29.65 30.58 30.03 27.03 23.26 -7.89 -
  YoY % 30.42% -3.04% 1.83% 11.10% 16.21% 394.80% -
  Horiz. % -490.11% -375.79% -387.58% -380.61% -342.59% -294.80% 100.00%
EY 2.59 3.37 3.27 3.33 3.70 4.30 -12.68 -
  YoY % -23.15% 3.06% -1.80% -10.00% -13.95% 133.91% -
  Horiz. % -20.43% -26.58% -25.79% -26.26% -29.18% -33.91% 100.00%
DY 0.00 0.02 2.70 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -99.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.74% 100.00% - - - -
P/NAPS 0.45 0.74 0.49 0.37 0.46 0.18 0.21 13.54%
  YoY % -39.19% 51.02% 32.43% -19.57% 155.56% -14.29% -
  Horiz. % 214.29% 352.38% 233.33% 176.19% 219.05% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7400 1.0300 0.7600 1.2900 1.5700 0.7500 0.4800 -
P/RPS 1.51 1.80 1.32 1.18 1.28 0.61 0.52 19.43%
  YoY % -16.11% 36.36% 11.86% -7.81% 109.84% 17.31% -
  Horiz. % 290.38% 346.15% 253.85% 226.92% 246.15% 117.31% 100.00%
P/EPS 36.23 27.76 31.40 33.68 24.96 27.47 -8.60 -
  YoY % 30.51% -11.59% -6.77% 34.94% -9.14% 419.42% -
  Horiz. % -421.28% -322.79% -365.12% -391.63% -290.23% -319.42% 100.00%
EY 2.76 3.60 3.18 2.97 4.01 3.64 -11.63 -
  YoY % -23.33% 13.21% 7.07% -25.94% 10.16% 131.30% -
  Horiz. % -23.73% -30.95% -27.34% -25.54% -34.48% -31.30% 100.00%
DY 0.00 0.02 2.63 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -99.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.76% 100.00% - - - -
P/NAPS 0.42 0.69 0.50 0.42 0.42 0.21 0.23 10.55%
  YoY % -39.13% 38.00% 19.05% 0.00% 100.00% -8.70% -
  Horiz. % 182.61% 300.00% 217.39% 182.61% 182.61% 91.30% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers